Skyline Villas
- from
- ฿11,500,000
- Units
- 7/14

Key specs
Overview
About the project
Areas
Built-up 162 m² · living-dining-kitchen 45.8 m² · bedrooms 16.8 + 18.5 m² · terrace 38.25 m² · private pool 22.75 m² · plot ~280 m²
What's included
- Private pool
- Gated
- Sea view
Gallery
Gallery
Plans
Floor plans & masterplan
Video
Video & tour
Units
Units & availability
Live availability across the project.
7 of 14 available
Pricing
Price & payment
Price by stage
- At launch-7%THB 11,500,000
- After foundationsTHB 12,300,000
- from
- ฿11,500,000
- Tenure
- Leasehold
- Lease term
- 30 years
- Furnishing
- Full
Payment schedule
20% deposit · milestone tranches over ~18 months up to handover
Returns
Projected returns
Model this project's outlook. Every figure is illustrative — not a guarantee.
Your assumptions
Pre-filled with typical Koh Phangan figures — adjust to your case.
For land: Phangan median ≈ ฿6.95M/rai (across current listings)
Growth & horizon
Presets from TH house-price index (BoT/REIC) + Phangan demand premium (2026). An indicative band — adjust to your own outlook; not a forecast.
Projected value in 10 years
฿13,026,232
Total ROI
+59.2%
Projected value in 10 years
฿13,026,232
Deal scoreWeak≈ ฿9,692,740 in today's money
Weak.beats a bank deposit by ฿4.83M · profitable on resale from year 1.0 · CAGR +4.8%/yr.
Total ROITotal profit over the whole period as a % of the cash you put in.
+59.2%
CAGR / yearThe smoothed average annual growth rate of your money.
+4.8%
Net profit
฿7.15M
Real CAGR, net of 3% inflation: +1.7%/yr
Value at handover
฿13.22M
IRR / yearAnnualised return that accounts for when each payment is made.
+6.4%
Total invested
฿12.07M
Turns a profitThe year a resale would first clear your costs and show a profit.
Year 1.0
vs a bank deposit
฿4.83M more than the bank over 10 years
฿2.79M less than an index fund
Break-even vs the bank
At about -1.4%/yr growth this matches the bank deposit — above it, the property wins.
Properties for this budget
Around ฿11.50M — 3 matches
Find properties for this budgetIllustrative projection based on the assumptions you enter — not a forecast or guarantee of future returns. Leasehold value is discounted by the remaining lease term (a simplified linear model). Currency conversion is for display only; figures are computed in THB. Speak with Right Way for a property-specific assessment.
Timeline
Construction timeline
- 12.2025Construction start
- 07.2026Phase 2 start
- 09.2026Phase 4 — 24 apartments, construction start
- 08.2027Handover
Location
Location
Mae Haad · Koh Phangan, Thailand
from
฿11,500,000
- Units
- 7/14





